[AYER] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 265.05%
YoY- 1824.1%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 86,944 45,692 78,300 118,336 12,480 11,720 26,876 22.62%
PBT 27,044 11,760 45,880 71,504 2,836 5,472 16,768 8.65%
Tax -6,443 -2,956 -11,124 -17,860 -48 -1,168 -8,468 -4.63%
NP 20,601 8,804 34,756 53,644 2,788 4,304 8,300 17.10%
-
NP to SH 20,601 8,804 34,756 53,644 2,788 4,304 8,300 17.10%
-
Tax Rate 23.82% 25.14% 24.25% 24.98% 1.69% 21.35% 50.50% -
Total Cost 66,343 36,888 43,544 64,692 9,692 7,416 18,576 24.75%
-
Net Worth 483,584 488,790 476,813 448,369 428,907 425,169 423,989 2.31%
Dividend
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,485 - - - - - - -
Div Payout % 36.34% - - - - - - -
Equity
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 483,584 488,790 476,813 448,369 428,907 425,169 423,989 2.31%
NOSH 74,853 74,853 74,853 74,853 74,853 74,722 74,909 -0.01%
Ratio Analysis
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.69% 19.27% 44.39% 45.33% 22.34% 36.72% 30.88% -
ROE 4.26% 1.80% 7.29% 11.96% 0.65% 1.01% 1.96% -
Per Share
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 116.14 61.04 104.61 158.09 16.67 15.68 35.88 22.63%
EPS 27.52 11.76 46.44 71.68 3.72 5.76 11.08 17.12%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.46 6.53 6.37 5.99 5.73 5.69 5.66 2.32%
Adjusted Per Share Value based on latest NOSH - 74,853
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 116.14 61.03 104.59 158.07 16.67 15.66 35.90 22.62%
EPS 27.52 11.76 46.43 71.66 3.72 5.75 11.09 17.10%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4595 6.529 6.369 5.9891 5.7291 5.6792 5.6634 2.31%
Price Multiplier on Financial Quarter End Date
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/03/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.60 6.90 9.98 6.10 5.00 4.50 3.70 -
P/RPS 0.00 11.30 9.54 3.86 29.99 28.69 10.31 -
P/EPS 0.00 58.66 21.49 8.51 134.24 78.13 33.39 -
EY 0.00 1.70 4.65 11.75 0.74 1.28 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.57 1.02 0.87 0.79 0.65 8.14%
Price Multiplier on Announcement Date
31/03/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/05/16 25/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 -
Price 6.50 6.40 9.30 5.67 5.10 4.15 3.94 -
P/RPS 0.00 10.48 8.89 3.59 30.59 26.46 10.98 -
P/EPS 0.00 54.41 20.03 7.91 136.93 72.05 35.56 -
EY 0.00 1.84 4.99 12.64 0.73 1.39 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 1.46 0.95 0.89 0.73 0.70 6.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment